Real Estate / Real Estate ServicesHKSE
$0.08
-0.01 (-10.34%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
26/100
D
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$310M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-24.5%
↓Gross Margin
20.6%
↓Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+69.1%
FCF CAGR
—
FCF margin
-17.6%
FCF / Net income
0.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $60.6M · net income $-148.4M · FCF $-10.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $60.6M | $60.6M | $132.6M | $23.8M | $12.5M |
| Net Income | $-148.4M | $-148.4M | $-108.7M | $-4.0M | $53.0M |
| EBITDA | $-150.9M | $-150.9M | $-100.6M | $-1.4M | $57.0M |
| EPS | — | — | -0.03 | -0.00 | 0.01 |
| Gross Margin | 20.6% | 20.6% | 30.3% | 39.4% | 36.7% |
| Operating Margin | -26.3% | -26.3% | 5.5% | -115.0% | -126.8% |
| Net Margin | -244.7% | -244.7% | -82.0% | -16.9% | 422.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.03 | 0.00 |
| Current Ratio | 0.65 | 0.65 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.6M | $-10.6M | $-28.9M | $-7.5M | $-31.5M |
| Returns | |||||
| ROE | -24.5% | -24.5% | -16.0% | -0.5% | 5.9% |
| Valuation | |||||
| P/E | — | — | — | — | 10.00 |
| EV/EBITDA | — | — | — | — | 9.30 |
| P/B | 0.51 | 0.51 | 0.69 | 0.39 | 0.59 |
| Growth & Yield | |||||
| Revenue Growth | -54.3% | -54.3% | 456.1% | 90.0% | — |
| EPS Growth | — | — | -2630.0% | -107.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-35.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → n/d
Residual
-35.0%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.